Future plc (FUTR.L) Bundle
Explore a data-driven look at Future plc's financial health: revenue fell 6% to £739.2m for the year to 30 Sept 2025 (from £788.2m) as organic revenue dipped 1% and closures and FX weighed on results; adjusted operating profit slipped 5% to £100.7m while adjusted diluted EPS rose 4% to 123p, and adjusted EBITDA declined to £223.4m; the balance sheet shows total debt of £304m against shareholder equity of £1.0bn (debt/equity 29.3%), total assets £1.6bn and cash & short-term investments £27.6m, but liquidity ratios sit below peers with a current ratio of 0.69 and quick ratio of 0.60-factors that sit alongside a low P/E of 8.50 (market cap ~£497m) and shareholder measures including a proposed 17p dividend and £30m buyback; read on to unpack revenue drivers across B2C, Go.Compare and B2B, profitability nuances, leverage and liquidity implications, valuation context and the key risks and growth levers investors need to weigh.
Future plc (FUTR.L) Revenue Analysis
Future plc reported revenue of £739.2m for the fiscal year ending 30 September 2025, a decline of 6% from £788.2m the prior year. The decrease was driven by a 1% organic decline, adverse currency movements and previously announced business closures.- Reported revenue (FY Sep 2025): £739.2m (‑6% vs. £788.2m)
- Organic revenue change: ‑1%
- Adjusted operating margin guidance: c.28% (stable)
- Full-year organic revenue outlook: low single-digit decline
| Metric | FY Sep 2025 | FY Sep 2024 | Change |
|---|---|---|---|
| Total revenue | £739.2m | £788.2m | ‑6% |
| Organic revenue change | ‑1% | n/a | n/a |
| Adjusted operating margin (guided) | 28% | - | Stable |
| Full-year organic revenue outlook | Low single-digit decline | - | - |
B2C division
- Organic revenue: flat overall
- Magazines: +1% organic growth
- Media: broadly flat
Go.Compare
- Revenue: ‑1% (primary driver: lower car quote volumes)
- Non‑car insurance revenue: +10%
B2B division
- Organic revenue decline: 13%
- Primary drag: Enterprise technology downturn
- Other verticals: financial services and education showed growth
For broader context on the group's background and business model, see: Future plc: History, Ownership, Mission, How It Works & Makes Money
Future plc (FUTR.L) - Profitability Metrics
Future plc reported a mixed set of profitability outcomes for the fiscal year ending 30 September 2025, with some headline declines but signs of margin resilience driven by cost discipline and capital management actions.- Adjusted operating profit: £100.7m (down 5% year-on-year)
- Adjusted operating margin: 27% (unchanged)
- Statutory operating profit: £69.1m (up 8% from £63.7m)
- Adjusted diluted EPS: 123p (up 4%)
- Adjusted EBITDA: £223.4m (down 7% from £239.1m)
- Profit before tax: £91.9m (down from £103.2m)
| Metric | FY Sep 2025 | FY Sep 2024 | YoY Change | Key Drivers |
|---|---|---|---|---|
| Adjusted operating profit | £100.7m | £105.0m | -5% | Revenue mix, cost control |
| Adjusted operating margin | 27% | 27% | 0pp | Maintained through cost discipline |
| Statutory operating profit | £69.1m | £63.7m | +8% | Lower adjusting items and reduced share‑based payments |
| Adjusted diluted EPS | 123p | 118p | +4% | Lower interest expense, share buybacks |
| Adjusted EBITDA | £223.4m | £239.1m | -7% | Lower underlying EBITDA, investment timing |
| Profit before tax | £91.9m | £103.2m | -11% | Reduced operating profit and non‑operating items |
- Margin stability (27% adjusted operating margin) signals effective cost management despite lower adjusted EBITDA and adjusted operating profit.
- Statutory profit improvement (+8%) reflects non-operating adjustments: fewer one-offs and lower share‑based payment charges.
- EPS growth (123p, +4%) supported by lower interest costs and ongoing share buybacks, offsetting some profit declines.
- Decline in adjusted EBITDA (-7%) and profit before tax (-11%) highlights pressure on underlying trading performance and the need to monitor revenue trajectory.
Future plc (FUTR.L) - Debt vs. Equity Structure
A snapshot of Future plc's balance between borrowed capital and owner's funds highlights a conservative leverage profile and adequate near-term liquidity.
- Total debt: £304.0m
- Total shareholder equity: £1,000.0m
- Debt-to-equity ratio: 29.3%
- Total assets: £1,600.0m
- Total liabilities: £594.3m
- Cash & short-term investments: £27.6m
- Interest coverage ratio: 4.9x
| Metric | Value |
|---|---|
| Total Debt | £304.0m |
| Total Shareholder Equity | £1,000.0m |
| Debt-to-Equity Ratio | 29.3% |
| Total Assets | £1,600.0m |
| Total Liabilities | £594.3m |
| Cash & Short-term Investments | £27.6m |
| Interest Coverage Ratio | 4.9x |
Key implications for investors:
- The relatively low debt-to-equity ratio (29.3%) signals conservative leverage and room to raise debt if needed without overly stressing the capital structure.
- An interest coverage ratio of 4.9x indicates a comfortable buffer to service interest expenses from operating earnings, though not excessive; sustained earnings are important to maintain this margin.
- Cash and short-term investments of £27.6m provide working liquidity but are modest relative to total liabilities, so cash flow generation remains important for short-term flexibility.
- With total assets of £1.6bn against liabilities of £594.3m, the balance sheet shows a strong equity base supporting operations and growth initiatives.
For additional context on strategy and capital allocation aligned with the balance sheet position, see Mission Statement, Vision, & Core Values (2026) of Future plc.
Future plc (FUTR.L) - Liquidity and Solvency
Future plc's short-term and solvency metrics point to a mixed financial position: liquidity ratios are relatively weak versus peers, while interest coverage and leverage remain manageable.- Current ratio: 0.69 - indicates current liabilities exceed current assets, signaling potential short-term liquidity pressure.
- Quick ratio: 0.60 - confirms limited immediate liquid assets once inventories (if any) are excluded.
- Cash and short-term investments: £27.6m - provides a modest liquidity cushion against near-term obligations.
- Interest coverage ratio: 4.9 - suggests the company generates ~4.9x operating income relative to interest expense, adequate for servicing debt.
- Debt-to-equity ratio: 29.3% - moderate financial leverage, not overly reliant on shareholder financing.
- Total liabilities: £594.3m; total assets: £1.6bn - implying a debt-to-assets ratio around 37%.
- Liquidity ratios below industry average - may constrain short-term financial flexibility and require monitoring.
| Metric | Value | Implication |
|---|---|---|
| Current ratio | 0.69 | Potential short-term liquidity strain |
| Quick ratio | 0.60 | Limited immediate liquid coverage |
| Cash & short-term investments | £27.6m | Small liquidity buffer |
| Interest coverage ratio | 4.9 | Adequate ability to meet interest payments |
| Debt-to-equity | 29.3% | Moderate leverage |
| Total liabilities | £594.3m | Obligations to creditors |
| Total assets | £1.6bn | Asset base supporting operations |
| Debt-to-assets | ~37% | Portion of assets financed by liabilities |
- Near-term risk: Current and quick ratios well below 1.0 and below industry peers - watch working capital trends, receivables collection, and inventory turnover.
- Mitigating factors: Positive interest coverage and moderate debt-to-equity reduce immediate solvency concerns; available cash, while limited, provides some runway.
- Investor considerations: Monitor cash flow from operations, any covenant terms tied to leverage/coverage, and management's plans for bolstering liquidity (e.g., asset sales, capital raises, or refinancing).
Future plc (FUTR.L) - Valuation Analysis
Future plc's valuation profile as of December 2025 points to a material re-rating compared with historical norms and industry peers. The headline metric - a trailing price-to-earnings (P/E) ratio of 8.50 - is markedly below long‑run averages, highlighting potential undervaluation from a value-investor perspective.
- P/E (Dec 2025): 8.50
- 10‑year average P/E: 45.48
- 5‑year average P/E: 22.03
- 3‑year average P/E: 11.63
- P/E change vs prior year: -30.57%
- Market capitalization: approximately £497 million
| Metric | Value | Context / Implication |
|---|---|---|
| Trailing P/E (Dec 2025) | 8.50 | Substantially below long‑term averages - signals lower market pricing relative to earnings |
| Change vs Prior Year | -30.57% | Sharp decline in valuation multiple year‑over‑year |
| 3‑Year Avg P/E | 11.63 | Current multiple below recent multi‑year trend |
| 5‑Year Avg P/E | 22.03 | Current multiple materially below medium‑term history |
| 10‑Year Avg P/E | 45.48 | Indicates a dramatic long‑run re-rating versus historical highs |
| Market Capitalization | £497 million | Small‑cap market sizing relative to larger media peers |
Relative to selected industry peers, Future plc's P/E sits on the lower end, which can be read two ways: either reflecting genuine operational or growth concerns priced in by the market, or representing an opportunity for value‑oriented investors if fundamentals stabilize or earnings recover.
- Low P/E may attract value investors seeking upside should earnings normalize.
- Downward trend vs 3‑, 5‑, and 10‑year averages underscores a re‑rating rather than a one‑off fluctuation.
- Market cap (~£497m) positions Future plc as a smaller equity within the sector, which can amplify both downside risk and upside potential.
For strategic context on corporate direction that could influence valuation over time, see: Mission Statement, Vision, & Core Values (2026) of Future plc.
Future plc (FUTR.L) Risk Factors
Investors should weigh several identifiable risks that have recently affected Future plc's revenue, profitability and near-term financial flexibility. The items below synthesize reported performance shifts, segment trends and balance-sheet metrics that could influence the company's outlook.
- Macroeconomic uncertainty and foreign exchange headwinds: management cited FX pressure and weaker end-market demand when trimming profit forecasts. Estimated FX translation and transaction headwinds reduced revenue guidance by approximately £12-£18m in FY2025.
- U.S. direct advertising weakness: a pronounced decline in U.S. direct advertising in March 2025 led to month-on-month revenue softness and pressured overall quarterly topline performance (management commentary indicated an ~8% drop in U.S. direct ad revenue in March 2025 versus the prior-year month).
- B2B division contraction: B2B reported a 13% organic revenue decline year-on-year, driven primarily by weakness in enterprise technology contracts - a structural risk to future earnings if enterprise IT spend remains constrained.
- Programmatic and vertical moderation: programmatic advertising softened and Go.Compare performance moderated versus earlier quarters, constraining digital ad margin expansion.
- Liquidity metrics below peer averages: key short-term coverage ratios are beneath sector medians, suggesting less buffer to absorb shocks.
- Moderate financial leverage: a debt-to-equity ratio of 29.3% indicates leverage that is manageable in stable conditions but could amplify downside if markets deteriorate or refinancing conditions tighten.
| Metric | Latest Reported | Industry/Peer Avg (approx.) | Notes |
|---|---|---|---|
| Organic revenue (B2B) | -13.0% YoY | ~0-5% YoY | Enterprise technology decline drove most of the drop. |
| U.S. direct advertising (March 2025) | -8% YoY (March) | Varies by peer | Monthly volatility; important for overall ad mix. |
| Programmatic advertising | Growth slowed to ~-2% to +1% range | ~5%+ | Softening versus prior strong growth periods. |
| Go.Compare performance | Growth moderated to ~3% YoY | ~8-12% historically | Reflects competitive and market pricing pressure. |
| Current ratio | ~0.9x | ~1.2x | Below industry average-indicates tighter short-term liquidity. |
| Quick ratio | ~0.6x | ~0.9x | Less immediate liquid coverage of short-term liabilities. |
| Debt-to-equity | 29.3% | ~20-40% (media companies vary) | Moderate leverage; refinancing risk if markets worsen. |
| Estimated FY2025 FX headwind | £12-£18m revenue impact | - | Management disclosed material but not catastrophic FX effects. |
Key practical implications for investors:
- Revenue sensitivity: a recurring reliance on ad markets-especially direct U.S. spend and programmatic channels-means macro/advertising cyclicality can materially swing near-term revenues.
- Margin and earnings visibility: B2B contraction and softer digital ad pricing could compress margins if remediation (cost control or product mix improvements) is not swift.
- Liquidity and refinancing: current and quick ratios below peers reduce the cushion against unexpected cash stress; monitor covenant headroom and near-term maturities.
- Leverage management: with debt-to-equity at 29.3%, the company has moderate leverage but limited tolerance for prolonged revenue deterioration or higher interest costs.
For context on corporate purpose and strategic orientation that could affect risk appetite and capital allocation, see: Mission Statement, Vision, & Core Values (2026) of Future plc.
Future plc (FUTR.L) - Growth Opportunities
Future plc is positioning for steady expansion with a stated full-year organic revenue guidance of low single-digit growth and a medium-term sustainable target of 2-4% revenue growth. Key drivers span B2C magazine/media improvements, B2B vertical expansion (financial services and education), and targeted product and market initiatives - supported by capital returns that signal management confidence.- Guidance and targets: low single-digit organic revenue growth for the full year; medium-term target 2-4% sustainable revenue growth.
- Capital allocation: proposed 17p dividend per share and a £30m share buyback program to support income-seeking and return-seeking investors.
- Product & market initiatives: continued investment in product innovation, platform enhancements and geographic expansion to capture market share.
| Area | Recent Performance / Metric | Implication for Growth |
|---|---|---|
| Overall Revenue Guidance | Low single-digit organic growth FY; medium-term 2-4% target | Provides modest but predictable baseline for planning and investor expectations |
| B2C - Magazines & Media | Magazine revenue up 1% | Stabilisation in print/digital subscriptions and ad yield improvement potential |
| Go.Compare - Insurance | Non-car insurance revenue +10% | Cross-sell and product expansion opportunities in insurance vertical |
| B2B - Financial Services & Education | Reported growth in these verticals (accelerating share of B2B mix) | Diversification away from cyclical ad markets; higher-margin contract revenue potential |
| Capital Returns | 17p proposed dividend; £30m buyback | Signals confidence; supports EPS and total shareholder return |
| Strategic Initiatives | Product innovation, SEO/content investment, international expansion | Longer-term revenue and margin upside if execution continues |
- B2C tactical opportunities:
- 1% magazine revenue uplift indicates stabilisation; further digital subscription growth and ad tech improvements could convert to higher ARPU.
- Cross-promotion between titles and platform bundling to increase lifetime value.
- B2B expansion vectors:
- Financial services and education verticals provide recurring, higher-margin contracts and reduce cyclicality of ad revenues.
- Potential to scale B2B product suites and commercial partnerships to accelerate revenue per client.
- Go.Compare momentum:
- 10% rise in non-car insurance revenue highlights up-sell capability and product diversification within the comparison business.
- Opportunity to replicate non-car success across adjacent insurance products and markets.
- Capital allocation impact:
- 17p dividend per share provides an income signal that can attract yield-focused investors.
- £30m buyback can be accretive to EPS and demonstrates balance-sheet flexibility.

Future plc (FUTR.L) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.